Bhatia Comms & Retail Intrinsic Value

BHATIA • Retail
Current Stock Price
₹21.45
Primary Intrinsic Value
₹14.40
Market Cap
₹27.9 Cr
+100.0% Upside
Median Value
₹42.90
Value Range
₹10 - ₹54
Assessment
Trading Below Calculated Value
Safety Margin
50.0%

BHATIA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹14.40 ₹11.52 - ₹17.28 -32.9% EPS: ₹1.20, Sector P/E: 12x
Book Value Method asset ₹53.62 ₹48.26 - ₹58.98 +150.0% Book Value/Share: ₹68.46, P/B: 1.0x
Revenue Multiple Method revenue ₹42.90 ₹38.61 - ₹47.19 +100.0% Revenue/Share: ₹406.15, P/S: 0.8x
EBITDA Multiple Method earnings ₹42.90 ₹38.61 - ₹47.19 +100.0% EBITDA: ₹25.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹52.24 ₹41.79 - ₹62.69 +143.5% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹19.20 ₹17.28 - ₹21.12 -10.5% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹10.32 ₹9.29 - ₹11.35 -51.9% Revenue Growth: 15.0%, Adj P/E: 8.6x
ROE Based Valuation profitability ₹42.90 ₹38.61 - ₹47.19 +100.0% ROE: 16.9%, P/E Multiple: 14x
Graham Defensive Method conservative ₹42.99 ₹38.69 - ₹47.29 +100.4% EPS: ₹1.20, BVPS: ₹68.46
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check BHATIA share price latest .

Valuation Comparison Chart

BHATIA Intrinsic Value Analysis

What is the intrinsic value of BHATIA?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Bhatia Comms & Retail (BHATIA) is ₹42.90 (median value). With the current market price of ₹21.45, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹10.32 to ₹53.62, indicating ₹10.32 - ₹53.62.

Is BHATIA undervalued or overvalued?

Based on our multi-method analysis, Bhatia Comms & Retail (BHATIA) appears to be trading below calculated value by approximately 100.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 4.19 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity 16.9% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 4.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 4.03x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹5 Cr ₹1 Cr Positive Free Cash Flow 7/10
March 2024 ₹5 Cr ₹5 Cr Positive Free Cash Flow 8/10
March 2023 ₹8 Cr ₹8 Cr Positive Free Cash Flow 8/10
March 2022 ₹-1 Cr ₹-2 Cr Negative Cash Flow 3/10
March 2021 ₹2 Cr ₹1 Cr Positive Free Cash Flow 7/10